Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.89% first-year return on $147k initial cash invested.
-7.89%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$4,136
Rent
-$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,136 income − $5,100 expenses = $964 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,128
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,136
Total Expenses
$5,100
Mortgage P&I
74%
$3,071
Property Taxes
10%
$404
Home Insurance
5%
$220
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455